Suite number:
2W+D (Signature Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1817 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,580,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.00%
Cumulative Return on Investment in Year 5
83.15%
Property Price at the End of Year 5
$3,324,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$129,000
5% in 90 days
$129,000
5% on Occupancy
$129,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $201,000 | $212,000 | $1,703,000 |
| rent income | $40,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $628,000 |
| mortgage principal reduction | $24,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $385,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $223,000 | $229,000 | $240,000 | $252,000 | $265,000 | $278,000 | $291,000 | $306,000 | $321,000 | $337,000 | $2,741,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $387,000 | - | - | - | - | - | - | - | - | - | $387,000 |
| remaining balance payment | $129,000 | - | - | - | - | - | - | - | - | - | $129,000 |
| closing cost | $142,000 | - | - | - | - | - | - | - | - | - | $142,000 |
| operating expense | $21,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $31,000 | $32,000 | $33,000 | $34,000 | $296,000 |
| mortgage payment | $97,000 | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 | $1,260,000 |
| total expense investment | $776,000 | $157,000 | $158,000 | $158,000 | $159,000 | $160,000 | $160,000 | $161,000 | $162,000 | $163,000 | $2,215,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$553,076 | $72,000 | $82,000 | $94,000 | $105,000 | $118,000 | $131,000 | $145,000 | $159,000 | $174,000 | $527,000 |
| cumulative roi | $25 | $43 | $58 | $71 | $83 | $94 | $105 | $115 | $124 | $134 | $853 |
Edenbridge on The Kingsway
Address: Toronto W08, Ontario
Price Range: $1,615,000 - $2,580,000
Avail. suites: 12
1—2.5 bd
637—2379 SqFt